Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.5% first-year return on $86,250 initial cash invested.
-0.5%
Cash On Cash
6.31%
Cap Rate
1.08
DSCR
$3,964
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,964
Total Expenses
$4,000
Mortgage P&I
40%
$1,586
Property Taxes
9%
$367
Home Insurance
3%
$114
HOA
1%
$29
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$991